Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.63% first-year return on $317k initial cash invested.
-16.63%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$6,130
Rent
-$4,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,130 income − $10,526 expenses = $4,396 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,251
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,130
Total Expenses
$10,526
Mortgage P&I
117%
$7,150
Property Taxes
12%
$745
Home Insurance
9%
$522
HOA
0%
$25
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674